[KARYON] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 8.15%
YoY- 51.26%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 76,104 81,989 78,434 72,580 60,225 57,272 54,232 25.21%
PBT 3,358 6,149 6,158 4,952 4,335 4,265 4,102 -12.43%
Tax -787 -1,488 -1,410 -1,116 -788 -765 -576 23.01%
NP 2,571 4,661 4,748 3,836 3,547 3,500 3,526 -18.91%
-
NP to SH 2,571 4,661 4,748 3,836 3,547 3,500 3,526 -18.91%
-
Tax Rate 23.44% 24.20% 22.90% 22.54% 18.18% 17.94% 14.04% -
Total Cost 73,533 77,328 73,686 68,744 56,678 53,772 50,706 27.97%
-
Net Worth 38,088 39,684 36,806 36,188 34,209 34,160 32,381 11.37%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 38,088 39,684 36,806 36,188 34,209 34,160 32,381 11.37%
NOSH 190,444 188,972 184,031 180,943 180,050 179,794 179,897 3.85%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.38% 5.69% 6.05% 5.29% 5.89% 6.11% 6.50% -
ROE 6.75% 11.75% 12.90% 10.60% 10.37% 10.25% 10.89% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 39.96 43.39 42.62 40.11 33.45 31.85 30.15 20.55%
EPS 1.35 2.47 2.58 2.12 1.97 1.95 1.96 -21.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.20 0.20 0.19 0.19 0.18 7.24%
Adjusted Per Share Value based on latest NOSH - 180,943
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.00 17.24 16.49 15.26 12.66 12.04 11.40 25.22%
EPS 0.54 0.98 1.00 0.81 0.75 0.74 0.74 -18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0834 0.0774 0.0761 0.0719 0.0718 0.0681 11.37%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.11 0.15 0.15 0.12 0.16 0.17 0.21 -
P/RPS 0.28 0.35 0.35 0.30 0.48 0.53 0.70 -45.56%
P/EPS 8.15 6.08 5.81 5.66 8.12 8.73 10.71 -16.57%
EY 12.27 16.44 17.20 17.67 12.31 11.45 9.33 19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.71 0.75 0.60 0.84 0.89 1.17 -39.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 28/11/08 18/08/08 21/05/08 27/02/08 27/11/07 27/08/07 -
Price 0.14 0.10 0.15 0.14 0.15 0.15 0.19 -
P/RPS 0.35 0.23 0.35 0.35 0.45 0.47 0.63 -32.29%
P/EPS 10.37 4.05 5.81 6.60 7.61 7.71 9.69 4.60%
EY 9.64 24.67 17.20 15.14 13.13 12.98 10.32 -4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.48 0.75 0.70 0.79 0.79 1.06 -24.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment